[L&G] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -19.3%
YoY- 98.55%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 158,538 146,580 150,827 134,892 116,268 122,753 110,020 27.49%
PBT 33,396 34,934 41,415 37,160 43,070 37,306 23,485 26.37%
Tax -7,451 -6,681 -6,661 -4,038 -4,048 -2,907 -3,300 71.85%
NP 25,945 28,253 34,754 33,122 39,022 34,399 20,185 18.16%
-
NP to SH 26,080 29,144 32,014 30,457 37,741 29,857 17,522 30.26%
-
Tax Rate 22.31% 19.12% 16.08% 10.87% 9.40% 7.79% 14.05% -
Total Cost 132,593 118,327 116,073 101,770 77,246 88,354 89,835 29.54%
-
Net Worth 1,118,790 1,114,925 1,119,385 1,112,249 1,108,384 1,100,059 1,086,086 1.99%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 14,865 14,865 14,865 14,865 - - - -
Div Payout % 57.00% 51.01% 46.43% 48.81% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,118,790 1,114,925 1,119,385 1,112,249 1,108,384 1,100,059 1,086,086 1.99%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.37% 19.27% 23.04% 24.55% 33.56% 28.02% 18.35% -
ROE 2.33% 2.61% 2.86% 2.74% 3.41% 2.71% 1.61% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.33 4.93 5.07 4.54 3.91 4.13 3.70 27.46%
EPS 0.88 0.98 1.08 1.02 1.27 1.00 0.59 30.44%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.3763 0.375 0.3765 0.3741 0.3728 0.37 0.3653 1.99%
Adjusted Per Share Value based on latest NOSH - 2,973,135
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.33 4.93 5.07 4.54 3.91 4.13 3.70 27.46%
EPS 0.88 0.98 1.08 1.02 1.27 1.00 0.59 30.44%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.3763 0.375 0.3765 0.3741 0.3728 0.37 0.3653 1.99%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.10 0.125 0.115 0.12 0.13 0.095 0.085 -
P/RPS 1.88 2.54 2.27 2.64 3.32 2.30 2.30 -12.54%
P/EPS 11.40 12.75 10.68 11.71 10.24 9.46 14.42 -14.46%
EY 8.77 7.84 9.36 8.54 9.76 10.57 6.93 16.94%
DY 5.00 4.00 4.35 4.17 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.31 0.32 0.35 0.26 0.23 11.24%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 23/08/21 31/05/21 23/02/21 23/11/20 24/08/20 -
Price 0.11 0.115 0.12 0.12 0.12 0.095 0.095 -
P/RPS 2.06 2.33 2.37 2.64 3.07 2.30 2.57 -13.67%
P/EPS 12.54 11.73 11.14 11.71 9.45 9.46 16.12 -15.37%
EY 7.97 8.52 8.97 8.54 10.58 10.57 6.20 18.17%
DY 4.55 4.35 4.17 4.17 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.32 0.32 0.32 0.26 0.26 7.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment